DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

First Solar, Inc. (FSLR)

Energy | Solar

Today's Price

$174.40

Today's Fair Value

$583.26 +234.44%

Margin of Safety

+70.10%

Projected Value (5Y)

$939.35 +438.62%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 23.04% | CAGR (5y): 38.11%

Diluted Shares Growth Rate

Regression: 0.51% | CAGR (5y): 0.16%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 18.27x)

Discount Rate